362.7
RevenueNT$M
185.8
199.5
212.7
228.9
246.5
266.5
285.5
304.8
338.9
376.2
405.7
8.82%
8.37%
8
17.49
Revenue growth%
10.90
11.80
9.41
9.58
7.11
5.20
7.22
9.75
11.37
12.23
23.00
9.75
9.66
68
12.42
Gross margin%
12.10
12.44
12.95
12.51
12.50
10.00
12.85
11.72
11.21
8.27
7.69
11.21
12.27
44
8.43
Operating margin%
28.79
30.39
32.27
32.22
33.03
30.33
29.82
27.61
26.37
27.96
22.96
27.96
30.08
31
5.71
Net margin%
26.58
26.22
24.76
26.76
25.71
28.04
27.95
25.08
22.52
21.49
29.21
25.08
25.96
38
10.44
P/E ratio (avg)x
24.48
24.01
26.02
27.82
28.33
27.18
24.62
24.17
22.91
22.86
36.52
24.17
24.55
69
24.18
EV/EBITx
11.97
11.26
10.45
9.690
10.04
9.267
9.297
9.303
9.509
9.896
34.91
9.303
9.793
55
29.39
FCF yield (avg)%
5.17
3.69
3.42
2.29
0.41
2.38
0.40
3.20
1.98
2.84
7.46
2.38
2.61
21
17.81
FCF margin%
12.27
12.24
9.46
11.16
11.28
13.66
11.62
10.86
13.82
16.68
16.12
13.66
11.93
15
1.459
FCF / Net incomex
0.764
0.767
0.858
0.837
0.995
1.124
1.341
1.350
1.432
1.566
1.519
1.350
1.060
44
26.80
ROIC%
19.14
21.50
24.28
23.17
23.22
24.39
21.84
24.52
24.05
26.73
10.03
24.39
23.64
45
7.71
Return on equity%
10.16
12.52
13.35
12.16
9.91
12.70
14.40
12.97
11.67
11.18
23.35
12.70
12.34
92
7.62
Return on assets%
11.33
8.41
5.43
3.94
3.20
0.55
1.26
1.10
0.55
2.24
28.62
1.10
2.72
60
3.93
EPSNT$
2.94
2.96
2.68
2.51
2.31
2.32
2.39
2.56
2.39
2.27
4.22
(0.31%)
(3.19%)
—
7.50
EPS growth%
0.40
1.94
0.40
0.40
1.68
2.35
4.20
4.68
5.57
5.80
7.60
4.68
2.14
29
3.12
Bookvalue per shNT$
8.80
8.60
8.26
8.44
9.56
9.19
9.37
10.47
10.31
11.12
2.65
3.07%
3.10%
—
3.13
FCF per shareNT$
12.13
12.76
14.38
16.84
18.74
20.75
24.13
27.77
29.30
28.77
8.30
8.95%
10.30%
—
3.59
Dividend per shNT$
4.75
4.87
4.85
4.74
4.44
4.25
3.61
3.79
3.67
3.56
5.11
(4.33%)
(2.49%)
—
10.66
Div yield (avg)%
9.11
11.29
9.02
11.47
9.67
8.15
9.65
9.58
7.00
9.37
5.32
9.37
9.47
48
28.74
Payout ratio%
19.76
17.46
16.27
16.96
17.32
16.80
16.11
17.78
15.70
13.84
22.19
16.11
16.88
27
48.03
Shares (diluted)M
39.73
40.35
39.71
36.21
35.90
37.50
40.55
39.37
37.92
32.39
49.39
(2.04%)
(2.00%)
18
22.00
Buyback yield%
0.40
0.40
0.40
1.69
3.13
0.75
0.40
0.40
0.40
0.40
23.87
0.40
0.40
27
0.470
D/E ratiox
0.454
0.400
0.390
0.391
0.345
0.313
0.281
0.265
0.269
0.262
0.748
0.269
0.329
6
458.3
Enterprise valueNT$M
179.9
191.8
184.1
194.2
178.7
184.9
186.1
186.3
175.4
171.1
191.6
(0.87%)
(1.69%)
85
113.5
LT debtNT$M
122.2
117.5
120.8
132.6
145.7
148.9
142.9
144.0
131.5
143.0
100.9
(0.38%)
2.37%
52
Cost of revenue
7.90%
0.96×
Operating expenses
9.57%
1.12×
Property and equipment
22.37%